CRONOGRAMA DE ADQUISICION DE INSUMOS

PROYECTO: AMPLIACION Y MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE Y SANEAMIENTO BASICO DE LAS LOCALIDADES DE NUEVA VISTA ALEGRE, LA PALMA Y LIRIO DEL VALLE, DISTRITO DE VISTA ALEGRE - RODRIGUEZ DE MENDOZA - AMAZONAS

MES 01 MES 02 MES 03 MES 04 MES 05

INSUMOS UND. CANTIDAD PRECIO S/. PARCIAL
CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL
ABRAZADERA AUXILIAR CABLE-PENDOLA (JGO. COMP.) u 78.00 8.00 624.00 26.00 208.00 52.00 416.00
ABRAZADERA CABLE PENDOLA pza 78.00 12.00 936.00 26.00 312.00 52.00 624.00
ABRAZADERA TUBERIA PENDOLA pza 78.00 12.00 936.00 26.00 312.00 52.00 624.00
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 14,780.32 3.25 48,036.04 1844.48 5994.57 2956.84 9609.73 5745.04 18671.37 2892.58 9400.87 1341.38 4359.50
ACERO LISO DE 1/4" kg 647.70 4.25 2,752.72 343.85 1461.38 303.84 1291.34
ADAPTADOR UPR PVC 1 1/2" u 52.00 2.50 130.00 2.00 5.00 34.00 85.00 16.00 40.00
ADAPTADOR UPR PVC 1/2" u 37.00 1.00 37.00 12.00 12.00 7.00 7.00 18.00 18.00
ADAPTADOR UPR PVC 2" u 11.00 3.00 33.00 3.00 9.00 4.00 12.00 4.00 12.00
ADAPTADOR UPR PVC 3" u 6.00 3.50 21.00 6.00 21.00
ADAPTADOR UPR PVC DN 63mm u 32.00 3.00 96.00 14.00 42.00 18.00 54.00
ADITIVO CURADOR PARA CONCRETO (EMULSIÓN LIQUIDA) gal 2.83 98.00 277.10 0.94 92.40 1.88 184.70
AFIRMADO m3 21.59 75.00 1,619.16 21.59 1619.16
AGUA m3 213.21 1.20 255.86 25.61 30.73 66.20 79.44 49.08 58.90 40.39 48.47 31.93 38.32
ALAMBRE DE PUAS m 2,496.18 1.00 2,496.18 99.58 99.58 472.56 472.56 685.98 685.98 815.76 815.76 422.30 422.30
ALAMBRE NEGRO RECOCIDO # 16 kg 849.41 5.00 4,247.04 153.84 769.19 328.20 1640.99 138.56 692.79 112.97 564.85 115.84 579.22
ALAMBRE NEGRO RECOCIDO # 8 kg 434.16 5.00 2,170.78 57.91 289.57 85.57 427.84 167.70 838.50 84.47 422.35 38.50 192.52
ANCLAJE DE VIGA METALICA u 6.00 15.00 90.00 2.00 30.00 4.00 60.00
ARENA DE 0.15mm - 0.35mm; c.u. < 2 m3 1.98 120.00 238.14 1.98 238.14
ARENA FINA m3 1,942.42 120.00 233,089.92 0.35 42.06 300.14 36017.31 57.30 6875.91 1522.80 182735.95 61.82 7418.69
ARENA GRUESA m3 329.91 240.00 79,178.26 66.25 15900.14 111.57 26777.39 61.98 14876.31 46.03 11047.82 44.07 10576.60
ARENA PARA FILTRO m3 21.87 381.36 8,340.92 11.19 4268.85 10.68 4072.07
ASFALTO RC-250 gal 6.78 45.00 305.18 3.47 156.19 3.31 148.99
BALDE DE PRUEBA - TAPON - ABRAZ. Y ACCESORIOS hm 4.00 14.75 59.00 4.00 59.00
BALDE PRUEBA TAPON ABRAZADERA Y ACCESORIOS hm 388.43 14.75 5,729.40 113.61 1675.82 135.87 2004.02 28.79 424.65 110.16 1624.91
BARNIZ gal 13.34 18.00 240.03 6.83 122.85 6.51 117.18
BARROTE DE MADERA DE 4"X4"X0.50M u 10.00 2.00 20.00 10.00 20.00
BARROTE DE MADERA DE 4"X4"X1.22M u 24.00 5.00 120.00 24.00 120.00
BARROTE DE MADERA DE 4"X4"X2.06M u 20.00 8.00 160.00 20.00 160.00
BARROTE DE MADERA DE 4"X4"X2.50M u 34.00 10.00 340.00 34.00 340.00
BIODIGESTOR 600L (INCLUYE ACCESORIOS) u 127.00 1,565.00 198,755.00 65.00 101725.00 62.00 97030.00
BISAGRA DE 3" X 3" DE BRONCE u 635.00 15.55 9,874.25 325.00 5053.75 310.00 4820.50
BORNERA PLASTICA PARA CABLE 2.5 mm2 u 254.00 5.00 1,270.00 52.00 260.00 78.00 390.00 124.00 620.00
CABLE DE ACERO TIPO BOA 6 X 19 Ø 3/8" m 200.04 7.00 1,400.28 66.68 466.76 133.36 933.52
CAJA DE CONCRETO PARA DESAGUE 0.30 x 0.60 Mt u 127.00 18.00 2,286.00 65.00 1170.00 62.00 1116.00
CAJA DE REGISTRO DE LODOS DE 26" X 26" u 127.00 32.00 4,064.00 65.00 2080.00 62.00 1984.00
CAJA DE TRAMPA DE NATAS Y SOLIDOS DE 20" x 36" u 127.00 35.00 4,445.00 65.00 2275.00 62.00 2170.00
CAJA OCTOGONAL GALVANIZADA u 127.00 4.29 544.83 26.00 111.54 39.00 167.31 62.00 265.98
CAJA PARA MEDIDOR DE AGUA 1/2" A 3/4" u 127.00 105.00 13,335.00 65.00 6825.00 62.00 6510.00
CALAMINA GALVANIZADA e=0.14MM pl 54.00 18.00 972.00 54.00 972.00
CANASTILLA DE 1 1/2" u 68.00 20.00 1,360.00 60.00 1200.00 8.00 160.00
CANASTILLA DE 3" u 5.00 65.00 325.00 4.00 260.00 1.00 65.00
CANASTILLA DE 4" u 2.00 72.00 144.00 2.00 144.00
CANASTILLA DN 63 mm u 8.00 25.00 200.00 2.00 50.00 6.00 150.00
CARRIOS DE DILATACION pza 78.00 22.60 1,762.80 26.00 587.60 52.00 1175.20
CARTEL DE OBRA - GIGANTOGRAFÍA u 8.64 120.00 1,036.80 8.64 1036.80
CEMENTO PORTLAND TIPO I (42.5 kg) bls 5,586.18 25.50 142,447.55 965.85 24629.25 1834.04 46767.94 64.12 1635.13 1851.30 47208.26 870.86 22206.97
CERROJO FIERRO 2" u 254.00 2.50 635.00 130.00 325.00 124.00 310.00
CINTA AISLANTE ELECTRICA u 60.96 3.50 213.36 12.48 43.68 18.72 65.52 29.76 104.16
CINTA TEFLON u 35.50 1.00 35.50 2.65 2.65 7.44 7.44 16.57 16.57 8.10 8.10 0.74 0.74
CINTA TEFLON u 12.70 1.00 12.70 7.50 7.50 5.20 5.20
CIZALLA PARA CORTE DE FIERRO hm 438.45 5.00 2,192.24 77.18 385.89 168.71 843.54 66.10 330.51 69.96 349.80 56.50 282.50
CLAVOS PARA MADERA CON CABEZA DE 3" kg 922.58 5.00 4,612.88 922.58 4612.88
CLAVOS PARA MADERA SIN CABEZA DE 3" kg 0.22 5.00 1.08 0.02 0.11 0.09 0.44 0.11 0.53
CODO DE 2" x 90° - PVC-U C-7.5 u 1,566.07 5.90 9,239.82 320.61 1891.62 1245.46 7348.20
CODO DE 3/4" x 45° - PVC u 508.00 2.36 1,198.88 508.00 1198.88
CODO DE DN 90mm X90° - PVC U u 4.00 18.00 72.00 4.00 72.00
CODO DE Ø 1 1/2"X90° - PVC u 2.00 12.00 24.00 0.33 4.00 0.50 6.00 1.17 14.00
CODO F° G° 1 1/2"x90° u 180.00 30.00 5,400.00 180.00 5400.00
CODO F° G° 2"x90° u 2.00 40.00 80.00 0.67 26.67 1.33 53.33
CODO F°G° 1 1/2" x 45° u 6.00 30.00 180.00 6.00 180.00
CODO F°G° 63mm x 90° pza 75.00 22.00 1,650.00 15.35 337.80 23.03 506.69 36.61 805.51
CODO PVC 2" X 90° P/DESAGUE u 762.00 3.78 2,880.36 415.64 1571.11 346.36 1309.25
CODO PVC SAP DE 1 1/2"X22.5° u 33.00 12.00 396.00 16.00 192.00 14.00 168.00 3.00 36.00
CODO PVC SAP DE 1 1/2"X45° u 33.00 12.00 396.00 19.80 237.60 13.20 158.40
CODO PVC SAP DE 1 1/2"X90° u 5.00 12.00 60.00 2.86 34.29 2.14 25.71
CODO PVC SAP DE 1"X90° u 14.00 8.00 112.00 7.17 57.32 6.83 54.68
CODO PVC SAP DE 1/2"X45° u 127.00 5.00 635.00 55.66 278.30 3.92 19.60 67.42 337.10
CODO PVC SAP DE 1/2"X90° u 162.00 5.00 810.00 162.00 810.00
CODO PVC SAP DE 2"X45° u 1.00 15.00 15.00 0.03 0.43 0.40 6.00 0.57 8.57
CODO PVC SAP DE 2"X90° u 35.00 15.00 525.00 35.00 525.00
CODO PVC SAP DE 3"X90° u 1.00 18.00 18.00 0.88 15.88 0.12 2.12
CODO PVC SAP DE 4"X90° u 204.00 25.00 5,100.00 116.57 2914.29 87.43 2185.71
CODO PVC SAP DN 63mm X 90° u 28.00 16.00 448.00 28.00 448.00
COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP hm 4.80 10.00 47.96 1.20 11.99 3.60 35.97
COMPUERTA DE FIERRO CON VOLANTE u 4.00 150.00 600.00 4.00 600.00
COMPUERTA DE MADERA PINO-TRATADA 30x30cm; e=1" u 1.00 85.00 85.00 1.00 85.00
COMPUERTA TIPO PLANCHA E=1/4",0.45X0.40 u 2.00 580.00 1,160.00 2.00 1160.00
COMPUERTA TIPO PLANCHA E=1/4",0.50X0.80 u 1.00 750.00 750.00 0.20 153.54 0.31 230.31 0.49 366.14
CONDUCTOR ELECTRICO THW 1 X 2.5 MM2 m 1,524.00 1.07 1,630.68 1524.00 1630.68
CONO DE REBOSE Ø 1/2" x 1" u 1.00 5.00 5.00 0.25 1.25 0.75 3.75
CONO DE REBOSE Ø 3" x 2" u 8.00 7.00 56.00 3.20 22.40 3.20 22.40 1.60 11.20
CONO DE REBOSE Ø 4" x 2" u 5.00 12.00 60.00 4.41 52.94 0.59 7.06
CONO DE REBOSE PVC Ø 6" x 4" u 204.00 15.00 3,060.00 104.41 1566.14 99.59 1493.86
CORREA DE MADERA DE LA ZONA DE 2" x 2" m 1,347.50 1.98 2,668.04 275.87 546.21 413.80 819.32 657.83 1302.51
CURVA PVC SAP 3/4" u 508.00 1.90 965.20 104.00 197.60 156.00 296.40 248.00 471.20
DUCHA CROMADA INC. LLAVE Y ACCESORIOS u 127.00 76.70 9,740.90 127.00 9740.90
EDUCACION SANITARIA glb 1.00 117,068.30 117,068.30 0.15 17857.74 0.15 17428.27 0.70 81782.28
ESTACA DE MADERA CORRIENTE p2 132.75 3.76 499.14 132.75 499.14
FLETE RURAL glb 1.00 201,180.96 201,180.96 1.00 201180.96
FLETE TERRESTRE glb 1.00 79,425.36 79,425.36 1.00 79425.36
GRAMPAS DE FIJACION P/ALAMBRE DE PUAS kg 363.52 8.00 2,908.18 363.52 2908.18
GRAPAS 26/6 IKON cja 1.00 6.50 6.50 0.89 5.76 0.11 0.74
GRAVA 1: DE 1/8" - 1/4" m3 0.37 255.00 93.71 0.01 3.16 0.19 47.48 0.17 42.58 0.00 0.48
GRAVA 2" m3 506.91 255.00 129,261.37 506.91 129261.36
GRAVA 4" m3 3.46 255.00 882.50 3.46 882.50
GRAVA DE 1" m3 2.60 255.00 663.00 0.52 132.60 0.52 132.60 0.52 132.60 0.52 132.60 0.52 132.60
HERRAMIENTAS MANUALES 74,661.87 14932.37 7466.19 7466.19 22398.56 22398.56
HIPOCLORITO DE CALCIO AL 70% kg 19.53 20.00 390.60 0.03 0.60 1.00 20.00 18.50 370.00
HORMIGON (PUESTO EN OBRA) m3 103.47 220.00 22,764.17 47.09 10360.19 49.56 10903.59 3.72 818.40 3.10 682.00
IMPERMEABILIZANTE gal 249.72 29.50 7,366.68 1.86 54.84 92.65 2733.25 22.90 675.61 116.13 3425.79 16.18 477.19
IMPRIMANTE TEMPLE gal 264.59 18.00 4,762.66 49.64 893.57 64.08 1153.36 128.26 2308.65 22.62 407.07
INODORO PRADO BLANCO TANQUE + TAZA DE 6L u 127.00 220.00 27,940.00 26.00 5720.00 39.00 8580.00 62.00 13640.00
INTERRUPTOR SIMPLE pza 127.00 10.00 1,270.00 26.00 260.00 39.00 390.00 62.00 620.00
JUNTA EPOXICA 200 glb 18.31 296.38 5,427.73 1.40 415.24 5.13 1520.17 11.78 3492.32
LADRILLO KING KONG DE 18H 9X12X24cm mil 49.23 1,250.00 61,531.50 26.13 32666.38 23.09 28865.11
LADRILLO KING KONG DE ARCILLA 9 X 14 X 24 cm u 55,135.44 1.25 68,919.30 28129.84 35162.31 24857.17 31071.47 650.79 813.49 608.65 760.81 888.98 1111.23
LAVATORIO C/ACCESORIOS u 127.00 135.00 17,145.00 26.00 3510.00 39.00 5265.00 62.00 8370.00
LIJA u 1,387.75 2.20 3,053.04 17.36 38.19 512.59 1127.71 676.87 1489.12 180.92 398.02
LIJA DE ACERO plg 196.25 2.20 431.75 102.53 225.57 93.72 206.18
LIJA DE FIERRO # 80 pza 13.52 2.00 27.05 13.52 27.05
MADERA TRATADA p2 1,451.11 6.50 9,432.23 742.71 4827.61 544.10 3536.68 164.30 1067.95
MADERA TORNILLO p2 18,460.44 5.50 101,532.42 4450.66 24478.61 6938.43 38161.35 1935.61 10645.85 2691.68 14804.27 2444.06 13442.34
MALLA MOSQUITERO METALICA m2 91.44 1.50 137.16 46.80 70.20 44.64 66.96
MANGUERA DE CLORACION DE 1/2" u 1.00 4.00 4.00 1.00 4.00
MATERIAL PROPIO ZARANDEADO m3 5,252.83 15.00 78,792.39 2216.54 33248.17 761.29 11419.40 211.49 3172.36 2000.00 30000.00 63.50 952.46
MEZCLADORA DE CONCRETO TROMPO 8 HP 9 p3 hm 2.87 12.00 34.46 2.87 34.46
MONTAJE PARA EL PASE AEREO glb 3.00 86.70 260.10 1.00 86.70 2.00 173.40
NIPLE C/R PVC SAP 1 1/2" u 204.00 2.50 510.00 180.00 450.00 24.00 60.00
NIPLE F°G° DE 1 1/2"x4" u 120.00 14.50 1,740.00 20.00 290.00 30.00 435.00 70.00 1015.00
NIPLE F°G° DE 1 1/2"x40" u 120.00 85.00 10,200.00 5.71 485.71 19.05 1619.05 28.57 2428.57 66.67 5666.67
NIPLE F°G° DE 1 1/2"x6" u 126.00 25.50 3,213.00 21.00 535.50 31.50 803.25 73.50 1874.25
NIPLE F°G° DE 2" x 1" u 6.00 4.00 24.00 4.00 16.00 2.00 8.00
NIPLE F°G° DE 2"X4" u 41.00 15.50 635.50 25.00 387.50 4.00 62.00 12.00 186.00
NIPLE F°G° DE 2"X40" u 50.00 171.30 8,565.00 50.00 8565.00
NIPLE F°G° DE 2"X6" u 50.00 28.50 1,425.00 50.00 1425.00
OFICIAL hh 6,469.59 17.13 110,824.05 989.64 16952.54 1722.31 29503.22 1667.62 28566.36 1362.33 23336.70 727.68 12465.24
OPERARIO hh 21,394.14 20.87 446,495.62 2326.48 48553.67 6103.83 127386.90 5935.74 123878.96 5006.76 104491.07 2021.32 42185.03
PEGAMENTO PARA PVC gal 190.14 105.00 19,964.28 76.21 8002.26 39.27 4123.35 60.54 6356.28 5.86 614.78 8.26 867.62
PENDOLA DE ACERO DE 3/8" m 153.12 15.58 2,385.61 51.04 795.20 102.08 1590.41
PEON hh 97,138.23 15.40 1,495,928.67 4638.05 71425.91 17077.30 262990.41 61293.58 943921.12 9610.94 148008.43 4518.36 69582.80
PIEDRA CHANCADA DE 1/2" m3 14.15 255.00 3,608.38 7.05 1797.94 2.60 663.49 4.13 1053.11 0.33 83.13 0.04 10.71
PIEDRA CHANCADA DE 3/4" m3 238.49 255.00 60,814.21 25.10 6401.52 66.12 16860.10 47.18 12031.93 51.17 13047.34 48.92 12473.33
PINTURA ANTICORROSIVA gal 0.40 140.00 56.00 0.24 33.60 0.08 11.20 0.08 11.20
PINTURA ESMALTE gal 11.84 57.00 674.78 3.35 190.94 1.32 75.12 5.50 313.36 0.08 4.56 1.59 90.79
PINTURA LATEX gal 125.56 31.86 4,000.25 35.96 1145.66 21.35 680.22 60.71 1934.30 7.54 240.07
PISON MANUAL hm 52.62 5.00 263.08 28.52 142.61 11.85 59.25 12.24 61.22
PLANCHA DE TECKNOPOR DE 1" X 4' X 8' pl 3.96 12.50 49.45 3.96 49.45
PLATINA DE ACERO 1/2" X 4" m 0.18 1.69 0.30 0.11 0.18 0.04 0.06 0.04 0.06
PROGRAMA DE MITIGACION DE IMPACTO AMBIENTAL glb 1.00 70,000.00 70,000.00 1.00 70000.00
PROGRAMA DE MONITOREO ARQUEOLOGICO glb 5.00 9,000.00 45,000.00 5.00 45000.00
PUERTA DE MADERA CEDRO DE 1.00 x 2.5 m. u 1.00 150.00 150.00 1.00 150.00
PUERTA DE MADERA SIMPLE DE 0.70X1.80m, INC. ACCESORIOS glb 127.00 450.00 57,150.00 65.00 29250.00 62.00 27900.00
PUERTA DE MADERA TRATADA PARA CERCO PERIMETRICO u 16.00 300.00 4,800.00 1.00 300.00 2.00 600.00 4.00 1200.00 8.00 2400.00 1.00 300.00
PUERTA METALICA 1.40X1.80 M u 4.00 340.00 1,360.00 2.00 680.00 2.00 680.00
REDUCCION DE F°G° DE 1 1/2" u 60.00 34.00 2,040.00 10.00 340.00 15.00 510.00 35.00 1190.00
REDUCCION DE F°G° DE 63mm u 25.00 45.00 1,125.00 25.00 1125.00
REDUCCION DE PVC - Ø=2"x3/4" u 2.00 4.57 9.14 2.00 9.14
REDUCCION PVC SAP 1 1/2" x 1" u 12.00 17.70 212.40 12.00 212.40
REDUCCION PVC SAP 2" x 1 1/2" u 6.00 26.00 156.00 6.00 156.00
REDUCCION PVC SAP 2" x 1" u 6.00 21.50 129.00 6.00 129.00
REGLA DE MADERA p2 858.05 3.76 3,226.26 13.77 51.77 336.75 1266.19 82.21 309.10 355.82 1337.90 69.49 261.30
SISTEMA DE VENOCLISIS u 1.00 80.00 80.00 1.00 80.00
SISTEMA DE VENOCLISIS u 2.00 80.00 160.00 2.00 160.00
SOLDADURA CELLOCORD P 3/16" kg 0.49 1.85 0.90 0.29 0.54 0.10 0.18 0.10 0.18
SOMBRERO DE VENTILACION PVC SAL 2" pza 127.00 3.78 480.06 26.00 98.28 39.00 147.42 62.00 234.36
SUMIDERO DE BRONCE DE 2" u 381.00 4.72 1,798.32 78.00 368.16 117.00 552.24 186.00 877.92
SUMIDERO PVC SAP 2" u 144.00 25.00 3,600.00 81.00 2025.00 63.00 1575.00
TANQUE DE PLASTICO 250 LTS. u 3.00 450.00 1,350.00 2.00 900.00 1.00 450.00
TANQUE PLASTICO DE 250 LTS. u 1.00 450.00 450.00 1.00 450.00
TAPA CON MARCO FIERRO FUNDIDO DE DESAGUE 12" X 24" pza 127.00 35.00 4,445.00 65.00 2275.00 62.00 2170.00
TAPA METALICA 0.30 x 0.30 Mt + ACCESORIOS u 17.00 125.00 2,125.00 15.00 1875.00 2.00 250.00
TAPA METALICA 0.40 x 0.60 Mt + ACCESORIOS u 17.00 200.00 3,400.00 13.00 2600.00 4.00 800.00
TAPA METALICA 0.50 x 0.50 Mt + ACCESORIOS u 200.00
TAPA METALICA 0.60 x 0.60 Mt + ACCESORIOS u 35.00 260.00 9,100.00 3.00 780.00 17.00 4420.00 15.00 3900.00
TAPA METALICA 0.60 x 0.60 Mt; PL e=3/16" + ACCESORIOS u 1.00 250.00 250.00 1.00 250.00
TAPA METALICA 0.60 x 0.80 Mt + ACCESORIOS u 1.00 360.00 360.00 1.00 360.00
TAPA METALICA 0.70 x 0.75 Mt + ACCESORIOS u 17.00 365.00 6,205.00 15.00 5475.00 2.00 730.00
TAPA TERMOPLASTICA PARA MEDIDOR DE 0.40 x 0.40 m u 127.00 30.00 3,810.00 65.00 1950.00 62.00 1860.00
TAPON HEMBRA DE FIERRO GALVANIZADO DE 2" u 3.00 3.00 9.00 2.00 6.00 1.00 3.00
TAPON HEMBRA PVC SAP CLASE 10 Ø 2" u 204.00 4.00 816.00 180.00 720.00 24.00 96.00
TAPON PERFORADO F°G° Ø 2" u 2.00 2.86 5.72 2.00 5.72
TAPON PVC SAP Ø1" u 27.00 2.30 62.10 27.00 62.10
TAPON PVC SAP Ø1/2" u 1.00 2.00 2.00 1.00 2.00
TAPON PVC SAP PERFORADO D=1" u 8.00 3.00 24.00 2.00 6.00 6.00 18.00
TAPON PVC SP Ø 2 CLASE 10 u 8.00 4.00 32.00 2.00 8.00 6.00 24.00
TAPON ROSCADO F°G° 1 1/2" u 60.00 2.00 120.00 10.00 20.00 15.00 30.00 35.00 70.00
TAPON ROSCADO F°G° 63mm u 25.00 1.70 42.50 25.00 42.50
TEE DE DN 63 mm - PVC u 127.00 19.74 2,506.98 26.00 513.24 39.00 769.86 62.00 1223.88
TEE DE DN 90 mm - PVC u 2.00 28.56 57.12 2.00 57.12
TEE F°G° DN 63mm u 25.00 25.00 625.00 25.00 625.00
TEE F°G° Ø 1 1/2" u 60.00 23.00 1,380.00 10.00 230.00 15.00 345.00 35.00 805.00
TEE HD DE 2" u 144.00 25.00 3,600.00 81.00 2025.00 63.00 1575.00
TEE PVC SAP DN 63mm u 149.00 15.19 2,263.31 86.00 1306.34 63.00 956.97
TEE PVC SAP Ø 1 1/2" u 16.00 8.80 140.80 14.00 123.20 2.00 17.60
TEE PVC SAP Ø 1" u 9.00 6.00 54.00 9.00 54.00
TEE PVC SAP Ø 1/2" u 19.00 5.00 95.00 10.00 50.00 5.00 25.00 4.00 20.00
TEE PVC SAP Ø 2" u 5.00 10.00 50.00 1.00 10.00 2.00 20.00 2.00 20.00
TEE PVC SAP Ø 3" u 3.00 12.00 36.00 1.00 12.00 2.00 24.00
TEJA ANDINA ETERNIT 1.14m x 0.72m x 5mm pza 950.52 38.00 36,119.71 486.49 18486.46 464.03 17633.25
TEKNOPOR DE 1" X 4' X 8' m2 7.91 1.00 7.91 3.96 3.96 3.96 3.96
TEMPLADOR DE FIERRO LISO pza 6.00 34.00 204.00 2.00 68.00 4.00 136.00
TEODOLITO he 18.39 5.00 91.95 12.47 62.34 3.19 15.93 1.51 7.56 1.22 6.12
TEODOLITO hm 126.66 5.00 633.30 6.88 34.38 65.19 325.96 32.01 160.03 22.59 112.93
THINNER CORRIENTE gal 35.63 15.20 541.61 18.35 278.98 0.59 8.94 16.69 253.69
TIRAFON DE 125 mm u 5,867.40 8.90 52,219.86 3003.00 26726.70 2864.40 25493.16
TOPOGRAFO hh 604.76 20.87 12,621.41 119.45 2492.82 225.14 4698.63 176.22 3677.68 4.83 100.71 79.14 1651.57
TRIPLAY DE 4 mm m2 8.28 3.50 29.00 4.24 14.84 4.04 14.15
TRIPLAY DE 4 mm pl 26.00 40.00 1,040.00 26.00 1040.00
TUBERIA DE F°G° DE 1 1/2" m 3.00 14.00 42.00 2.00 28.00 1.00 14.00
TUBERIA DE F°G° DE 1/2" m 25.40 6.04 153.42 5.20 31.41 20.20 122.01
TUBERIA DE F°G° DE 2" m 1.20 18.80 22.56 0.80 15.04 0.40 7.52
TUBERIA F°G° DE 63mm m 50.00 25.50 1,275.00 50.00 1275.00
TUBERIA F°G° Ø 1 1/2" m 240.00 20.50 4,920.00 20.00 410.00 70.00 1435.00 70.00 1435.00 80.00 1640.00
TUBERIA PVC SAP A-10 DE 1/2" m 507.08 2.00 1,014.15 113.22 226.44 393.85 787.71
TUBERIA PVC SAP C-10 DN 63mm m 2,322.44 15.00 34,836.65 1655.09 24826.40 502.10 7531.50 92.25 1383.75 68.00 1020.00 5.00 75.00
TUBERIA PVC SAP C-10 DN 90mm m 10.00 21.50 215.00 10.00 215.00
TUBERIA PVC SAP C-10 Ø1 1/2" m 16,456.80 7.40 121,780.30 3700.99 27387.31 579.63 4289.28 4.20 31.08 12171.98 90072.63
TUBERIA PVC SAP C-10 Ø1" m 40.00 3.00 120.00 10.00 30.00 30.00 90.00
TUBERIA PVC SAP C-10 Ø1/2" m 2,230.34 2.00 4,460.68 439.87 879.74 853.75 1707.50 470.62 941.25 23.55 47.10 442.55 885.10
TUBERIA PVC SAP C-10 Ø2" m 1,811.56 8.00 14,492.44 103.45 827.59 608.22 4865.76 759.35 6074.82 319.97 2559.78 20.56 164.48
TUBERIA PVC SAP C-10 Ø2" m 303.05 8.00 2,424.40 303.05 2424.40
TUBERIA PVC SAP C-10 Ø3" m 8.20 18.00 147.60 0.92 16.47 2.52 45.29 3.27 58.91 1.32 23.76 0.18 3.17
TUBERIA PVC SAP C-10 Ø4" m 914.40 16.00 14,630.40 187.20 2995.20 280.80 4492.80 446.40 7142.40
TUBERIA PVC SAP C-10 Ø4" m 204.00 16.00 3,264.00 122.40 1958.40 40.80 652.80 40.80 652.80
TUBERIA PVC SEL PARA INSTALACIONES ELECTRICAS DE 3/4" m 444.50 5.80 2,578.10 91.00 527.80 353.50 2050.30
TUBO DE F° GDO Ø 1" m 32.00 8.85 283.20 21.33 188.80 10.67 94.40
UNION UNIVERSAL DE F° GDO. Ø 1/2" u 254.00 25.00 6,350.00 90.55 2263.72 163.45 4086.28
UNION UNIVERSAL DE F° GDO. Ø 2" u 6.00 52.00 312.00 6.00 312.00
UNION UNIVERSAL DE FIERRO GALVANIZADO 1 1/2" pza 2.00 45.00 90.00 2.00 90.00
UNION UNIVERSAL DE FIERRO GALVANIZADO DE 1/2" u 8.00 25.00 200.00 1.33 33.33 2.00 50.00 4.67 116.67
UNION UNIVERSAL F°G° DE 63mm u 50.00 53.00 2,650.00 44.20 2342.75 5.80 307.25
UNION UNIVERSAL F°G° Ø 1 1/2" u 120.00 45.00 5,400.00 61.25 2756.21 0.65 29.14 58.10 2614.65
UNION UNIVERSAL PVC SAP 1 1/2" u 138.00 16.00 2,208.00 39.43 630.86 59.14 946.29 39.43 630.86
UNION UNIVERSAL PVC SAP 1/2" u 1,297.00 6.00 7,782.00 1297.00 7782.00
UNION UNIVERSAL PVC SAP 2" u 14.00 19.70 275.80 7.00 137.90 7.00 137.90
UNION UNIVERSAL PVC SAP 3" u 4.00 50.00 200.00 4.00 200.00
VALVULA COMPUERTA ACERO INOXIDABLE 2" u 2.00 75.75 151.50 1.13 85.22 0.88 66.28
VALVULA COMPUERTA ACERO INOXIDABLE 3" u 1.00 250.00 250.00 1.00 250.00
VALVULA COMPUERTA BB-HD DE 2" u 144.00 65.00 9,360.00 1.55 100.65 26.32 1710.97 60.74 3948.23 55.39 3600.16
VALVULA COMPUERTA BRONCE 1/2" u 4.00 15.00 60.00 0.39 5.86 1.52 22.78 1.07 16.02 0.09 1.35 0.93 13.98
VALVULA COMPUERTA DE BRONCE DE 1 1/2" u 93.00 29.50 2,743.50 93.00 2743.50
VALVULA COMPUERTA DE BRONCE DE 1/2" u 266.00 15.00 3,990.00 133.00 1995.00 133.00 1995.00
VALVULA COMPUERTA DE BRONCE DE 2 1/2" u 4.00 75.76 303.04 4.00 303.04
VALVULA COMPUERTA DE BRONCE DE 2" u 4.00 33.04 132.16 2.25 74.34 1.75 57.82
VALVULA COMPUERTA DE BRONCE DE 3" u 2.00 105.61 211.22 2.00 211.22
VALVULA DE AIRE DOBLE PROPÓSITO Ø 2" - 10 BAR (CUERPO PLASTICO) u 144.00 46.00 6,624.00 59.29 2727.53 25.41 1168.94 59.29 2727.53
VALVULA DE CORTE (CATETER) DE 1/2" u 1.00 8.00 8.00 0.25 2.00 0.75 6.00
VALVULA ESFERICA DE 1 1/2" u 17.00 7.00 119.00 17.00 119.00
VALVULA ESFERICA DE BRONCE DE 2" u 8.00 50.00 400.00 1.33 66.67 2.00 100.00 4.67 233.33
VALVULA ESFERICA DE BRONCE DE 63mm u 25.00 67.80 1,695.00 20.00 1356.00 5.00 339.00
VALVULA ESFERICA DE BRONCE DE Ø 1 1/2" u 60.00 29.50 1,770.00 1.58 46.58 52.11 1537.11 6.32 186.32
VALVULA FLOTADORA 1/2" u 5.00 29.50 147.50 5.00 147.50
VALVULA FLOTADORA DE 2" u 76.00 140.00 10,640.00 76.00 10640.00
VALVULA FLOTADORA Ø 1/2" u 1.00 29.50 29.50 1.00 29.50
VERTEDERO TRIANGULAR 1/4" 0.50x0.40M u 2.00 450.00 900.00 2.00 900.00
VERTEDERO TRIANGULAR DE 0.30 m u 1.00 35.00 35.00 0.66 23.06 0.34 11.94
VERTEDERO TRIANGULAR DE A.50 m u 1.00 40.00 40.00 0.51 20.47 0.49 19.53
VIBRADOR DE CONCRETO 4 HP 2.40" hm 101.60 13.00 1,320.80 8.40 109.22 46.50 604.52 46.70 607.06
VIGA DE MADERA DE LA ZONA DE 2" x 3" m 1,312.51 4.50 5,906.30 161.26 725.67 510.50 2297.23 640.75 2883.39
WATER STOP PVC DE 6" m 109.20 33.90 3,701.88 19.06 646.00 39.88 1351.79 34.52 1170.34 1.18 40.10 14.56 493.64
YEE PVC SAP 2" u 1,270.51 2.80 3,557.43 3,557.43
YESO EN BOLSAS DE 18 kg bls 377.96 12.00 4,535.50 4,535.50
TOTAL COSTO DIRECTO 4,652,984.54 531,981.64 1,207,286.02 1,306,323.57 1,029,398.70 577,994.62
AVANCE MENSUAL 11.43% 25.95% 28.07% 22.12% 12.42%
AVANCE MENSUAL ACUMULADO 11.43% 37.38% 65.45% 87.58% 100.00%